BMO 2024-C8 Mortgage Trust
11/22/2024 | Press release | Distributed by Public on 11/22/2024 11:53
Amendment to Asset Backed Issuer Distribution Report Form 10 D/A
| BMO 2024-C8 Mortgage Trust |
| Commercial Mortgage Pass-Through Certificates, Series 2024-C8 |
| STATEMENT TO NOTEHOLDERS |
| June 17, 2024 |
| TRANSACTION PARTIES | ||
| Depositor: | BMO Commercial Mortgage Securities LLC | |
| Servicers: | Wells Fargo Bank, National Association | |
| Servicer2: | National Cooperative Bank, N.A. | |
| Special Servicer: | Rialto Capital Advisors, LLC | |
| Asset Representations Reviewer / | ||
| BellOak, LLC | ||
| Operating Advisor: | ||
| Trustee: | Wilmington Savings Fund Society, FSB | |
| Certificate Administrator: | Citibank, N.A. | |
| Danny Lee | Citibank, Agency and Trust | |
| (212) 816-4936 | 388 Greenwich Street Trading, 4th Floor | |
| [email protected] | New York, NY 10013 |
| TABLE OF CONTENTS | |||
| 1 | . | Distribution Summary | 2 |
| 1.1 | . | Summary | 2 |
| 1.2 | . | Factors | 3 |
| 1.3 | . | Interest Detail | 4 |
| 1.4 | . | Interest Shortfall Detail | 5 |
| 1.5 | . | Principal Detail | 6 |
| 2 | . | Reconciliation Detail | 7 |
| 3 | . | Other Information | 8 |
| 4 | . | Stratification Detail | 9 |
| 5 | . | Mortgage Loan Detail | 14 |
| 6 | . | NOI Detail | 16 |
| 7 | . | Delinquency Loan Detail | 18 |
| 8 | . | Collateral Performance Delinquency and Loan Status Detail | 19 |
| 9 | . | Appraisal Reduction Detail | 20 |
| 10 | . | Historical Appraisal Reduction Detail | 21 |
| 11 | . | Loan Modification Detail | 22 |
| 12 | . | Historical Loan Modification Detail | 23 |
| 13 | . | Specially Serviced Loan Detail | 24 |
| 14 | . | Historical Specially Serviced Loan Detail | 25 |
| 15 | . | Unscheduled Principal Detail | 26 |
| 16 | . | Historical Unscheduled Principal Detail | 27 |
| 17 | . | Liquidated Loan Detail | 28 |
| 18 | . | Historical Liquidated Loan Detail | 29 |
| 19 | . | CREFC Investor Reporting Package Legends | 30 |
| 20 | . | Notes | 31 |
| Reports Available at sf.citidirect.com | v. 21.09.28 | Page 1 of 31 | © Copyright 2024 Citigroup |
| BMO 2024-C8 Mortgage Trust |
| Commercial Mortgage Pass-Through Certificates, Series 2024-C8 |
| DISTRIBUTION SUMMARY |
| June 17, 2024 |
| Accrual | Other | Non-Cash | |||||||||||
| Original | Prior | Pass-Through | Day | Interest | (As Interest) | Principal | Total | Realized Loss | Balance | Current | |||
| Class | Balance | Balance | Rate | Count | Distributed | Distributed | Distributed | Distributed | /(Recovery) | Change | Balance | ||
| A-1 | 3,431,000.00 | 3,331,247.60 | 5.542240 | % | 30/360 | 15,385.48 | - | 43,851.77 | 59,237.25 | - | - | 3,287,395.83 | |
| A-2 | 23,712,000.00 | 23,712,000.00 | 6.353590 | % | 30/360 | 125,546.94 | - | - | 125,546.94 | - | - | 23,712,000.00 | |
| A-5 | 444,341,000.00 | 444,341,000.00 | 5.598010 | % | 30/360 | 2,072,854.47 | - | - | 2,072,854.47 | - | - | 444,341,000.00 | |
| A-SB | 6,921,000.00 | 6,921,000.00 | 5.794060 | % | 30/360 | 33,417.24 | - | - | 33,417.24 | - | - | 6,921,000.00 | |
| A-S | 83,721,000.00 | 83,721,000.00 | 5.911020 | % | 30/360 | 412,397.09 | - | - | 412,397.09 | - | - | 83,721,000.00 | |
| B | 28,192,000.00 | 28,192,000.00 | 6.141230 | % | 30/360 | 144,277.96 | - | - | 144,277.96 | - | - | 28,192,000.00 | |
| C | 25,848,000.00 | 25,848,000.00 | 6.234600 | % | 30/360 | 134,293.28 | - | - | 134,293.28 | - | - | 25,848,000.00 | |
| D-RR | 16,867,000.00 | 16,867,000.00 | 5.000000 | % | 30/360 | 70,279.17 | - | - | 70,279.17 | - | - | 16,867,000.00 | |
| E-RR | 7,689,000.00 | 7,689,000.00 | 5.000000 | % | 30/360 | 32,037.50 | - | - | 32,037.50 | - | - | 7,689,000.00 | |
| F-RR | 13,668,000.00 | 13,668,000.00 | 5.000000 | % | 30/360 | 56,950.00 | - | - | 56,950.00 | - | - | 13,668,000.00 | |
| G-RR | 6,835,000.00 | 6,835,000.00 | 5.000000 | % | 30/360 | 28,479.17 | - | - | 28,479.17 | - | - | 6,835,000.00 | |
| J-RR | 22,211,933.00 | 22,211,933.00 | 5.000000 | % | 30/360 | 92,549.72 | - | - | 92,549.72 | - | - | 22,211,933.00 | |
| S | - | - | 0.000000 | % | 30/360 | - | - | - | - | - | - | - | |
| R | - | - | 0.000000 | % | 30/360 | - | - | - | - | - | - | - | |
| Total | 683,436,933.00 | 683,337,180.60 | 3,218,468.02 | - | 43,851.77 | 3,262,319.79 | - | - | 683,293,328.83 | ||||
| Notional | |||||||||||||
| X-A | 478,405,000.00 | 478,305,247.60 | 1.402048 | % | 30/360 | 558,839.17 | - | - | 558,839.17 | - | (43,851.77 | ) | 478,261,395.83 |
| X-B | 137,761,000.00 | 137,761,000.00 | 1.021120 | % | 30/360 | 117,225.45 | - | - | 117,225.45 | - | - | 137,761,000.00 | |
| XDRR | 16,867,000.00 | 16,867,000.00 | 2.039964 | % | 30/360 | 28,673.40 | - | - | 28,673.40 | - | - | 16,867,000.00 | |
| XERR | 7,689,000.00 | 7,689,000.00 | 2.039964 | % | 30/360 | 13,071.07 | - | - | 13,071.07 | - | - | 7,689,000.00 | |
| XFRR | 13,668,000.00 | 13,668,000.00 | 2.039964 | % | 30/360 | 23,235.20 | - | - | 23,235.20 | - | - | 13,668,000.00 | |
| XGRR | 6,835,000.00 | 6,835,000.00 | 2.039964 | % | 30/360 | 11,619.30 | - | - | 11,619.30 | - | - | 6,835,000.00 | |
| XJRR | 22,211,933.00 | 22,211,933.00 | 2.039964 | % | 30/360 | 37,759.63 | - | - | 37,759.63 | - | - | 22,211,933.00 | |
| Total | 683,436,933.00 | 683,337,180.60 | 790,423.22 | - | - | 790,423.22 | - | (43,851.77 | ) | 683,293,328.83 | |||
| Grand Total | 1,366,873,866.00 | 1,366,674,361.20 | 4,008,891.24 | - | 43,851.77 | 4,052,743.01 | - | (43,851.77 | ) | 1,366,586,657.66 |
| Reports Available at sf.citidirect.com | v. 21.09.28 | Page 2 of 31 | © Copyright 2024 Citigroup |
| BMO 2024-C8 Mortgage Trust |
| Commercial Mortgage Pass-Through Certificates, Series 2024-C8 |
| DISTRIBUTION SUMMARY - FACTORS |
| June 17, 2024 |
| Other | Non-Cash | |||||||||
| Record | Interest | (As Interest) | Principal | Total | Realized Loss | Balance | Current | |||
| Class | CUSIP | Date | Distributed | Distributed | Distributed | Distributed | /(Recovery) | Change | Balance | |
| A-1 | 05593 | HAA2 | 05/31/2024 | 4.48425532 | - | 12.78104634 | 17.26530166 | - | - | 958.14509764 |
| A-2 | 05593 | HAB0 | 05/31/2024 | 5.29465840 | - | - | 5.29465840 | - | - | 1,000.00000000 |
| A-5 | 05593 | HAD6 | 05/31/2024 | 4.66500834 | - | - | 4.66500834 | - | - | 1,000.00000000 |
| A-SB | 05593 | HAE4 | 05/31/2024 | 4.82838318 | - | - | 4.82838318 | - | - | 1,000.00000000 |
| X-A | 05593 | HAF1 | 05/31/2024 | 1.16812987 | - | - | 1.16812987 | - | - | 999.69982720 |
| X-B | 05593 | HAG9 | 05/31/2024 | 0.85093350 | - | - | 0.85093350 | - | - | 1,000.00000000 |
| A-S | 05593 | HAH7 | 05/31/2024 | 4.92585003 | - | - | 4.92585003 | - | - | 1,000.00000000 |
| B | 05593 | HAJ3 | 05/31/2024 | 5.11769154 | - | - | 5.11769154 | - | - | 1,000.00000000 |
| C | 05593 | HAK0 | 05/31/2024 | 5.19549985 | - | - | 5.19549985 | - | - | 1,000.00000000 |
| D-RR | 05593 | HAL8 | 05/31/2024 | 4.16666686 | - | - | 4.16666686 | - | - | 1,000.00000000 |
| XDRR | 05593 | HAN4 | 05/31/2024 | 1.69997036 | - | - | 1.69997036 | - | - | 1,000.00000000 |
| E-RR | 05593 | HAQ7 | 05/31/2024 | 4.16666667 | - | - | 4.16666667 | - | - | 1,000.00000000 |
| XERR | 05593 | HAS3 | 05/31/2024 | 1.69997009 | - | - | 1.69997009 | - | - | 1,000.00000000 |
| F-RR | 05593 | HAU8 | 05/31/2024 | 4.16666667 | - | - | 4.16666667 | - | - | 1,000.00000000 |
| XFRR | 05593 | HAW4 | 05/31/2024 | 1.69997073 | - | - | 1.69997073 | - | - | 1,000.00000000 |
| G-RR | 05593 | HAY0 | 05/31/2024 | 4.16666715 | - | - | 4.16666715 | - | - | 1,000.00000000 |
| XGRR | 05593 | HBA1 | 05/31/2024 | 1.69997074 | - | - | 1.69997074 | - | - | 1,000.00000000 |
| J-RR | 05593 | HBC7 | 05/31/2024 | 4.16666663 | - | - | 4.16666663 | - | - | 1,000.00000000 |
| XJRR | 05593 | HBE3 | 05/31/2024 | 1.69997046 | - | - | 1.69997046 | - | - | 1,000.00000000 |
| S | 05593 | HBG8 | 05/31/2024 | - | - | - | - | - | - | - |
| R | 05593 | HBJ2 | 05/31/2024 | - | - | - | - | - | - | - |
| Reports Available at sf.citidirect.com | v. 21.09.28 | Page 3 of 31 | © Copyright 2024 Citigroup |
| BMO 2024-C8 Mortgage Trust |
| Commercial Mortgage Pass-Through Certificates, Series 2024-C8 |
| DISTRIBUTION INFORMATION - INTEREST DETAIL |
| June 17, 2024 |
| Rate | Interest | Shortfall | Paid | ||||||||||||||
| Accrual | Net | Non | Carry | Basis | Carry | ||||||||||||
| Class | Uncapped Capped | Next | Dates | Accrued | Deferred | Recovered | Forward | Risk | Accrued | Forward | Basis Risk | Total | |||||
| A-1 | 5.54224 | % | 5.54224 | % | 5.54224 | % | 05/01-05/31 | 15,385.48 | - | - | - | - | 15,385.48 | - | - | 15,385.48 | |
| A-2 | 6.35359 | % | 6.35359 | % | 6.35359 | % | 05/01-05/31 | 125,546.94 | - | - | - | - | 125,546.94 | - | - | 125,546.94 | |
| A-5 | 5.59801 | % | 5.59801 | % | 5.59801 | % | 05/01-05/31 | 2,072,854.47 | - | - | - | - | 2,072,854.47 | - | - | 2,072,854.47 | |
| A-SB | 5.79406 | % | 5.79406 | % | 5.79406 | % | 05/01-05/31 | 33,417.24 | - | - | - | - | 33,417.24 | - | - | 33,417.24 | |
| A-S | 5.91102 | % | 5.91102 | % | 5.91102 | % | 05/01-05/31 | 412,397.09 | - | - | - | - | 412,397.09 | - | - | 412,397.09 | |
| B | 6.14123 | % | 6.14123 | % | 6.14123 | % | 05/01-05/31 | 144,277.96 | - | - | - | - | 144,277.96 | - | - | 144,277.96 | |
| C | 6.23460 | % | 6.23460 | % | 6.23460 | % | 05/01-05/31 | 134,293.28 | - | - | - | - | 134,293.28 | - | - | 134,293.28 | |
| D-RR | 5.00000 | % | 5.00000 | % | 5.00000 | % | 05/01-05/31 | 70,279.17 | - | - | - | - | 70,279.17 | - | - | 70,279.17 | |
| E-RR | 5.00000 | % | 5.00000 | % | 5.00000 | % | 05/01-05/31 | 32,037.50 | - | - | - | - | 32,037.50 | - | - | 32,037.50 | |
| F-RR | 5.00000 | % | 5.00000 | % | 5.00000 | % | 05/01-05/31 | 56,950.00 | - | - | - | - | 56,950.00 | - | - | 56,950.00 | |
| G-RR | 5.00000 | % | 5.00000 | % | 5.00000 | % | 05/01-05/31 | 28,479.17 | - | - | - | - | 28,479.17 | - | - | 28,479.17 | |
| J-RR | 5.00000 | % | 5.00000 | % | 5.00000 | % | 05/01-05/31 | 92,549.72 | - | - | - | - | 92,549.72 | - | - | 92,549.72 | |
| S | 0.00000 | % | 0.00000 | % | 0.00000 | % | 05/01-05/31 | - | - | - | - | - | - | - | - | - | |
| R | 0.00000 | % | 0.00000 | % | 0.00000 | % | 05/01-05/31 | - | - | - | - | - | - | - | - | - | |
| Total | 3,218,468.02 | - | - | - | - | 3,218,468.02 | - | - | 3,218,468.02 | ||||||||
| Notional | |||||||||||||||||
| X-A | 1.40205 | % | 1.40205 | % | 1.40205 | % | 05/01-05/31 | 558,839.17 | - | - | - | - | 558,839.17 | - | - | 558,839.17 | |
| X-B | 1.02112 | % | 1.02112 | % | 1.02112 | % | 05/01-05/31 | 117,225.45 | - | - | - | - | 117,225.45 | - | - | 117,225.45 | |
| XDRR | 2.03996 | % | 2.03996 | % | 2.03996 | % | 05/01-05/31 | 28,673.40 | - | - | - | - | 28,673.40 | - | - | 28,673.40 | |
| XERR | 2.03996 | % | 2.03996 | % | 2.03996 | % | 05/01-05/31 | 13,071.07 | - | - | - | - | 13,071.07 | - | - | 13,071.07 | |
| XFRR | 2.03996 | % | 2.03996 | % | 2.03996 | % | 05/01-05/31 | 23,235.20 | - | - | - | - | 23,235.20 | - | - | 23,235.20 | |
| XGRR | 2.03996 | % | 2.03996 | % | 2.03996 | % | 05/01-05/31 | 11,619.30 | - | - | - | - | 11,619.30 | - | - | 11,619.30 | |
| XJRR | 2.03996 | % | 2.03996 | % | 2.03996 | % | 05/01-05/31 | 37,759.63 | - | - | - | - | 37,759.63 | - | - | 37,759.63 | |
| Total | 790,423.22 | - | - | - | - | 790,423.22 | - | - | 790,423.22 | ||||||||
| Grand Total | 4,008,891.24 | - | - | - | - | 4,008,891.24 | - | - | 4,008,891.24 |
| Reports Available at sf.citidirect.com | v. 21.09.28 | Page 4 of 31 | © Copyright 2024 Citigroup |
| BMO 2024-C8 Mortgage Trust |
| Commercial Mortgage Pass-Through Certificates, Series 2024-C8 |
| DISTRIBUTION INFORMATION - INTEREST SHORTFALL DETAIL |
| June 17, 2024 |
| Non-Recov Shortfall | Carry Forward Interest | Basis Risk Shortfall | |||||||||||
| Other | |||||||||||||
| Class | PPIS | SSRA | Shortfall | Prior | Int. on Prior | New | Paid | Outstanding | Prior | Int. on Prior | New | Paid | Outstanding |
| A-1 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| A-2 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| A-5 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| A-SB | - | - | - | - | - | - | - | - | - | - | - | - | - |
| A-S | - | - | - | - | - | - | - | - | - | - | - | - | - |
| B | - | - | - | - | - | - | - | - | - | - | - | - | - |
| C | - | - | - | - | - | - | - | - | - | - | - | - | - |
| D-RR | - | - | - | - | - | - | - | - | - | - | - | - | - |
| E-RR | - | - | - | - | - | - | - | - | - | - | - | - | - |
| F-RR | - | - | - | - | - | - | - | - | - | - | - | - | - |
| G-RR | - | - | - | - | - | - | - | - | - | - | - | - | - |
| J-RR | - | - | - | - | - | - | - | - | - | - | - | - | - |
| S | - | - | - | - | - | - | - | - | - | - | - | - | - |
| R | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Notional | |||||||||||||
| X-A | - | - | - | - | - | - | - | - | - | - | - | - | - |
| X-B | - | - | - | - | - | - | - | - | - | - | - | - | - |
| XDRR | - | - | - | - | - | - | - | - | - | - | - | - | - |
| XERR | - | - | - | - | - | - | - | - | - | - | - | - | - |
| XFRR | - | - | - | - | - | - | - | - | - | - | - | - | - |
| XGRR | - | - | - | - | - | - | - | - | - | - | - | - | - |
| XJRR | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Grand Total | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Reports Available at sf.citidirect.com | v. 21.09.28 | Page 5 of 31 | © Copyright 2024 Citigroup |
| BMO 2024-C8 Mortgage Trust |
| Commercial Mortgage Pass-Through Certificates, Series 2024-C8 |
| DISTRIBUTION INFORMATION - PRINCIPAL DETAIL |
| June 17, 2024 |
| Non-Cash | Cumulative | ||||||||||||||
| Prior | Principal | Accreted | Realized Loss | Balance | Current | Realized | Class % | Class % | Sub % | Sub % | |||||
| Class | Balance | Distributed | Principal | /(Recovery) | Change | Balance | Loss | Original | Current | Original | Current | ||||
| A-1 | 3,331,247.60 | 43,851.77 | - | - | - | 3,287,395.83 | - | 0.00 | % | 0.48 | % | 0.00 | % | 30.01 | % |
| A-2 | 23,712,000.00 | - | - | - | - | 23,712,000.00 | - | 0.00 | % | 3.47 | % | 0.00 | % | 30.01 | % |
| A-5 | 444,341,000.00 | - | - | - | - | 444,341,000.00 | - | 0.00 | % | 65.03 | % | 0.00 | % | 30.01 | % |
| A-SB | 6,921,000.00 | - | - | - | - | 6,921,000.00 | - | 0.00 | % | 1.01 | % | 0.00 | % | 30.01 | % |
| A-S | 83,721,000.00 | - | - | - | - | 83,721,000.00 | - | 0.00 | % | 12.25 | % | 0.00 | % | 17.75 | % |
| B | 28,192,000.00 | - | - | - | - | 28,192,000.00 | - | 0.00 | % | 4.13 | % | 0.00 | % | 13.63 | % |
| C | 25,848,000.00 | - | - | - | - | 25,848,000.00 | - | 0.00 | % | 3.78 | % | 0.00 | % | 9.85 | % |
| D-RR | 16,867,000.00 | - | - | - | - | 16,867,000.00 | - | 0.00 | % | 2.47 | % | 0.00 | % | 7.38 | % |
| E-RR | 7,689,000.00 | - | - | - | - | 7,689,000.00 | - | 0.00 | % | 1.13 | % | 0.00 | % | 6.25 | % |
| F-RR | 13,668,000.00 | - | - | - | - | 13,668,000.00 | - | 0.00 | % | 2.00 | % | 0.00 | % | 4.25 | % |
| G-RR | 6,835,000.00 | - | - | - | - | 6,835,000.00 | - | 0.00 | % | 1.00 | % | 0.00 | % | 3.25 | % |
| J-RR | 22,211,933.00 | - | - | - | - | 22,211,933.00 | - | 0.00 | % | 3.25 | % | 0.00 | % | 0.00 | % |
| S | - | - | - | - | - | - | - | 0.00 | % | 0.00 | % | 0.00 | % | 0.00 | % |
| R | - | - | - | - | - | - | - | 0.00 | % | 0.00 | % | 0.00 | % | 0.00 | % |
| Total | 683,337,180.60 | 43,851.77 | - | - | - | 683,293,328.83 | - | 0.00 | % | 100.00 | % |
| Reports Available at sf.citidirect.com | v. 21.09.28 | Page 6 of 31 | © Copyright 2024 Citigroup |
| BMO 2024-C8 Mortgage Trust |
| Commercial Mortgage Pass-Through Certificates, Series 2024-C8 |
| RECONCILIATION DETAIL |
| June 17, 2024 |
| SOURCE OF FUNDS | ALLOCATION OF FUNDS | ||||
| Interest Funds Available | Scheduled Fees | ||||
| Scheduled Interest | 4,023,912.76 | Servicing Fee | 7,030.65 | ||
| Prepayment Interest Shortfall | - | Trustee/Certificate Administrator Fee | 6,355.05 | ||
| Interest Adjustments | - | Operating Advisor Fee | 1,135.68 | ||
| ASER Amount | - | Asset Representations Reviewer Ongoing Fee | 205.95 | ||
| Realized Loss in Excess of Principal Balance | - | CREFC Intellectual Property Royalty License Fee | 294.19 | ||
| Total Interest Funds Available | 4,023,912.76 | Total Scheduled Fees | 15,021.52 | ||
| Principal Funds Available | Additional Fees, Expenses, etc. | ||||
| Scheduled Principal | 43,851.77 | Additional Servicing Fee | - | ||
| Unscheduled Principal Collections | - | Special Servicing Fee | - | ||
| Net Liquidation Proceeds | - | Work-out Fee | - | ||
| Repurchased Principal | - | Liquidation Fee | - | ||
| Substitution Principal | - | Trust Fund Expenses | - | ||
| Other Principal | - | Trust Advisor Expenses | - | ||
| Reimbursement of Interest on Advances to the Servicer | - | ||||
| Total Principal Funds Available | 43,851.77 | ||||
| Borrower Reimbursable Trust Fund Expenses | - | ||||
| Other Funds Available | |||||
| Other Expenses | - | ||||
| Yield Maintenance Charges | - | ||||
| Withdrawal of Withheld Amounts from the Interest Reserve | Total Additional Fees, Expenses, etc. | - | |||
| Account | - | ||||
| Distributions | |||||
| Deposit of Withheld Amounts to the Interest Reserve Account | - | ||||
| Interest Distribution | 4,008,891.24 | ||||
| Total Other Funds Available | - | Principal Distribution | 43,851.77 | ||
| Yield Maintenance Charge Distribution | - | ||||
| Total Distributions | 4,052,743.01 | ||||
| Total Funds Available | 4,067,764.53 | Total Funds Allocated | 4,067,764.53 |
| Reports Available at sf.citidirect.com | v. 21.09.28 | Page 7 of 31 | © Copyright 2024 Citigroup |
| BMO 2024-C8 Mortgage Trust |
| Commercial Mortgage Pass-Through Certificates, Series 2024-C8 |
| OTHER INFORMATION |
| Interest Reserve Account Information |
| June 17, 2024 |
| Beginning Interest Reserve Account Balance | 0.00 | |
| Deposit of Withheld Amounts to the Interest Reserve Account | 0.00 | |
| Withdrawal of Withheld Amounts from the Interest Reserve Account | 0.00 | |
| Ending Interest Reserve Account Balance | 0.00 | |
| Collateral Information | ||
| % of Cut-Off Principal Balance Outstanding | 99.978988 | % |
| Controlling Class Information | ||
| Controlling Class is Class J-RR. | ||
| The Controlling Class Representative is RREF V - D AIV RR H, LLC. | ||
| There Are No Disclosable Special Servicer Fees. |
| Reports Available at sf.citidirect.com | v. 21.09.28 | Page 8 of 31 | © Copyright 2024 Citigroup |
| BMO 2024-C8 Mortgage Trust |
| Commercial Mortgage Pass-Through Certificates, Series 2024-C8 |
| STRATIFICATION DETAIL |
| June 17, 2024 |
| Anticipated Remaining Term | ||||||
| Anticipated Remaining | Asset | Ending Scheduled | % of | Wtd Avg | ||
| Term Range | Count | Balance | Agg.Bal. WAC | WAM | DSCR | |
| 60 Months or Less | 5 | 23,870,408.31 | 3.49 | 7.9382 | 55 | 1.640724 |
| 61 to 90 Months | 1 | 2,242,017.45 | 0.33 | 6.3900 | 80 | 0.000000 |
| 91 Months or Greater | 55 | 657,180,903.07 | 96.18 | 6.8000 | 115 | 1.587281 |
| Total | 61 | 683,293,328.83 | 100.00 | 6.8384 | 113 | 1.583939 |
| Debt Service Coverage Ratio | ||||||
| Debt Service Coverage | Asset | Ending Scheduled | % of | Wtd Avg | ||
| Ratio Range | Count | Balance | Agg.Bal. WAC | WAM | DSCR | |
| 1.250 or Less | 33 | 161,886,158.15 | 23.69 | 6.6384 | 111 | 0.000000 |
| 1.251 to 1.500 | 6 | 66,150,000.00 | 9.68 | 7.0693 | 115 | 1.429940 |
| 1.501 to 1.750 | 6 | 114,350,000.00 | 16.74 | 7.0062 | 114 | 1.627075 |
| 1.751 to 2.000 | 7 | 121,104,982.86 | 17.72 | 7.0431 | 111 | 1.875849 |
| 2.001 to 2.250 | 3 | 106,572,500.00 | 15.60 | 7.0600 | 115 | 2.124352 |
| 2.251 to 2.500 | 3 | 20,479,687.82 | 3.00 | 7.1968 | 96 | 2.423944 |
| 2.501 to 2.750 | 2 | 52,750,000.00 | 7.72 | 6.4649 | 116 | 2.578863 |
| 2.751 to 3.000 | 0 | 0.00 | 0.00 | 0.0000 | 0 | 0.000000 |
| 3.001 to 3.250 | 0 | 0.00 | 0.00 | 0.0000 | 0 | 0.000000 |
| 3.251 to 3.500 | 0 | 0.00 | 0.00 | 0.0000 | 0 | 0.000000 |
| 3.501 to 3.750 | 0 | 0.00 | 0.00 | 0.0000 | 0 | 0.000000 |
| 3.751 to 4.000 | 0 | 0.00 | 0.00 | 0.0000 | 0 | 0.000000 |
| 4.001 or Greater | 1 | 40,000,000.00 | 5.85 | 5.8850 | 112 | 4.060000 |
| Total | 61 | 683,293,328.83 | 100.00 | 6.8384 | 113 | 1.583939 |
| Reports Available at sf.citidirect.com | v. 21.09.28 | Page 9 of 31 | © Copyright 2024 Citigroup |
| BMO 2024-C8 Mortgage Trust |
| Commercial Mortgage Pass-Through Certificates, Series 2024-C8 |
| STRATIFICATION DETAIL |
| June 17, 2024 |
| Ending Schedule Balance | ||||||
| Ending Schedule Balance | Asset | Ending Scheduled | % of | Wtd Avg | ||
| Range | Count | Balance | Agg.Bal. WAC WAM | DSCR | ||
| 1 to 5,000,000 | 34 | 98,354,881.19 | 14.39 | 6.8665 | 107 | 0.445428 |
| 10,000,001 to 15,000,000 | 2 | 25,500,000.00 | 3.73 | 7.0629 | 117 | 1.635882 |
| 15,000,001 to 20,000,000 | 3 | 55,350,000.00 | 8.10 | 6.7095 | 114 | 0.972096 |
| 20,000,001 to 25,000,000 | 4 | 94,412,500.00 | 13.82 | 7.0850 | 115 | 1.622162 |
| 25,000,001 to 30,000,000 | 2 | 58,000,000.00 | 8.49 | 6.8800 | 114 | 0.724138 |
| 30,000,001 to 35,000,000 | 1 | 34,500,000.00 | 5.05 | 6.8700 | 115 | 1.880000 |
| 35,000,001 to 40,000,000 | 2 | 77,300,000.00 | 11.31 | 6.4279 | 114 | 2.964644 |
| 40,000,001 to 45,000,000 | 0 | 0.00 | 0.00 | 0.0000 | 0 | 0.000000 |
| 45,000,001 to 50,000,000 | 1 | 46,750,000.00 | 6.84 | 6.3860 | 116 | 2.580000 |
| 5,000,001 to 10,000,000 | 10 | 74,715,947.64 | 10.93 | 7.1440 | 104 | 1.524778 |
| 50,000,001 to 55,000,000 | 0 | 0.00 | 0.00 | 0.0000 | 0 | 0.000000 |
| 55,000,001 to 60,000,000 | 2 | 118,410,000.00 | 17.33 | 6.8544 | 116 | 1.851576 |
| 60,000,001 to 65,000,000 | 0 | 0.00 | 0.00 | 0.0000 | 0 | 0.000000 |
| 65,000,001 to 70,000,000 | 0 | 0.00 | 0.00 | 0.0000 | 0 | 0.000000 |
| 70,000,001 to 75,000,000 | 0 | 0.00 | 0.00 | 0.0000 | 0 | 0.000000 |
| 75,000,001 to 80,000,000 | 0 | 0.00 | 0.00 | 0.0000 | 0 | 0.000000 |
| 80,000,001 to 85,000,000 | 0 | 0.00 | 0.00 | 0.0000 | 0 | 0.000000 |
| 85,000,000+ | 0 | 0.00 | 0.00 | 0.0000 | 0 | 0.000000 |
| Total | 61 | 683,293,328.83 | 100.00 | 6.8384 | 113 | 1.583939 |
| Reports Available at sf.citidirect.com | v. 21.09.28 | Page 10 of 31 | © Copyright 2024 Citigroup |
| BMO 2024-C8 Mortgage Trust |
| Commercial Mortgage Pass-Through Certificates, Series 2024-C8 |
| STRATIFICATION DETAIL |
| June 17, 2024 |
| Loan Rate | ||||||
| Asset | Ending Scheduled | % of | Wtd Avg | |||
| Loan Rate Range | Count | Balance | Agg.Bal. WAC WAM | DSCR | ||
| 4.00 or Less | 0 | 0.00 | 0.00 | 0.0000 | 0 | 0.000000 |
| 4.01 to 4.25 | 0 | 0.00 | 0.00 | 0.0000 | 0 | 0.000000 |
| 4.26 to 4.50 | 0 | 0.00 | 0.00 | 0.0000 | 0 | 0.000000 |
| 4.51 to 4.75 | 0 | 0.00 | 0.00 | 0.0000 | 0 | 0.000000 |
| 4.76 to 5.00 | 0 | 0.00 | 0.00 | 0.0000 | 0 | 0.000000 |
| 5.01 to 5.25 | 0 | 0.00 | 0.00 | 0.0000 | 0 | 0.000000 |
| 5.26 to 5.50 | 0 | 0.00 | 0.00 | 0.0000 | 0 | 0.000000 |
| 5.51 to 5.75 | 0 | 0.00 | 0.00 | 0.0000 | 0 | 0.000000 |
| 5.76 to 6.00 | 4 | 67,642,849.58 | 9.90 | 5.8875 | 112 | 2.400845 |
| 6.01 to 6.25 | 1 | 2,472,471.88 | 0.36 | 6.1000 | 108 | 0.000000 |
| 6.26 to 6.50 | 13 | 110,849,099.73 | 16.22 | 6.3863 | 114 | 1.460950 |
| 6.51 to 6.75 | 7 | 78,350,359.45 | 11.47 | 6.6966 | 115 | 1.573000 |
| 6.76 to 7.00 | 8 | 169,189,419.16 | 24.76 | 6.9065 | 115 | 1.282793 |
| 7.01 or Greater | 28 | 254,789,129.03 | 37.29 | 7.2930 | 110 | 1.639278 |
| Total | 61 | 683,293,328.83 | 100.00 | 6.8384 | 113 | 1.583939 |
| Property Type | ||||||
| Asset | Ending Scheduled | % of | Wtd Avg | |||
| Property Type Range | Count | Balance | Agg.Bal. WAC WAM | DSCR | ||
| Industrial | 0 | 0.00 | 0.00 | 0.0000 | 0 | 0.000000 |
| Lodging | 3 | 35,479,687.82 | 5.19 | 7.3030 | 105 | 2.109421 |
| Mixed Use | 0 | 0.00 | 0.00 | 0.0000 | 0 | 0.000000 |
| Multifamily | 1 | 30,000,000.00 | 4.39 | 6.8800 | 114 | 1.400000 |
| Office | 0 | 0.00 | 0.00 | 0.0000 | 0 | 0.000000 |
| Other | 17 | 265,902,728.89 | 38.91 | 6.6531 | 112 | 1.489184 |
| Retail | 16 | 285,367,482.86 | 41.76 | 6.9901 | 114 | 1.937661 |
| Self Storage | 1 | 9,500,000.00 | 1.39 | 6.4800 | 117 | 1.740000 |
| Total | 61 | 683,293,328.83 | 100.00 | 6.8384 | 113 | 1.583939 |
| Reports Available at sf.citidirect.com | v. 21.09.28 | Page 11 of 31 | © Copyright 2024 Citigroup |
| BMO 2024-C8 Mortgage Trust |
| Commercial Mortgage Pass-Through Certificates, Series 2024-C8 |
| STRATIFICATION DETAIL |
| June 17, 2024 |
| Remaining Amortization Term | ||||||
| Remaining Amortization | Asset | Ending Scheduled | % of | Wtd Avg | ||
| Term Range | Count | Balance | Agg.Bal. | WAC | WAM | DSCR |
| 240 Months or Less | 35 | 538,094,759.31 | 78.75 | 6.8686 | 114 | 1.678835 |
| 241 to 270 Months | 0 | 0.00 | 0.00 | 0.0000 | 0 | 0.000000 |
| 271 to 300 Months | 0 | 0.00 | 0.00 | 0.0000 | 0 | 0.000000 |
| 301 Months or Greater | 26 | 145,198,569.52 | 21.25 | 6.7263 | 109 | 1.232263 |
| Total | 61 | 683,293,328.83 | 100.00 | 6.8384 | 113 | 1.583939 |
| Seasoning | ||||||
| Asset | Ending Scheduled | % of | Wtd Avg | |||
| Seasoning Range | Count | Balance | Agg.Bal. | WAC | WAM | DSCR |
| 12 Months or Less | 61 | 683,293,328.83 | 100.00 | 6.8384 | 113 | 1.583939 |
| 13 to 24 Months | 0 | 0.00 | 0.00 | 0.0000 | 0 | 0.000000 |
| 25 to 36 Months | 0 | 0.00 | 0.00 | 0.0000 | 0 | 0.000000 |
| 37 to 48 Months | 0 | 0.00 | 0.00 | 0.0000 | 0 | 0.000000 |
| 49 Months or Greater | 0 | 0.00 | 0.00 | 0.0000 | 0 | 0.000000 |
| Total | 61 | 683,293,328.83 | 100.00 | 6.8384 | 113 | 1.583939 |
| Reports Available at sf.citidirect.com | v. 21.09.28 | Page 12 of 31 | © Copyright 2024 Citigroup |
| BMO 2024-C8 Mortgage Trust |
| Commercial Mortgage Pass-Through Certificates, Series 2024-C8 |
| STRATIFICATION DETAIL |
| June 17, 2024 |
| State | ||||||
| Asset | Ending Scheduled | % of | Wtd Avg | |||
| State Range | Count | Balance | Agg.Bal. WAC WAM | DSCR | ||
| Alabama | 1 | 4,200,000.00 | 0.61 | 7.0300 | 117 | 1.500000 |
| Arkansas | 1 | 3,100,000.00 | 0.45 | 7.0300 | 117 | 1.500000 |
| California | 2 | 34,500,000.00 | 5.05 | 6.8590 | 117 | 1.928406 |
| Colorado | 1 | 6,490,425.45 | 0.95 | 8.2320 | 57 | 2.340000 |
| Connecticut | 1 | 46,750,000.00 | 6.84 | 6.3860 | 116 | 2.580000 |
| Georgia | 2 | 79,850,000.00 | 11.69 | 7.0390 | 116 | 1.557740 |
| Illinois | 3 | 47,229,982.86 | 6.91 | 6.8668 | 105 | 1.711332 |
| Indiana | 1 | 7,500,000.00 | 1.10 | 6.8410 | 117 | 1.890000 |
| Maryland | 2 | 31,000,000.00 | 4.54 | 7.5808 | 113 | 2.158710 |
| Michigan | 1 | 4,900,000.00 | 0.72 | 7.4250 | 117 | 1.450000 |
| N/A | 9 | 103,550,000.00 | 15.15 | 6.6016 | 111 | 0.000000 |
| New Jersey | 1 | 2,260,515.90 | 0.33 | 6.5300 | 115 | 0.000000 |
| New York | 25 | 111,575,642.25 | 16.33 | 6.4590 | 113 | 1.683342 |
| North Carolina | 1 | 13,500,000.00 | 1.98 | 7.0300 | 117 | 1.650000 |
| Ohio | 1 | 34,500,000.00 | 5.05 | 6.8700 | 115 | 1.880000 |
| Oregon | 1 | 23,162,500.00 | 3.39 | 7.1500 | 117 | 2.230000 |
| Pennsylvania | 1 | 3,989,262.37 | 0.58 | 7.6720 | 116 | 2.420000 |
| South Carolina | 1 | 12,000,000.00 | 1.76 | 7.1000 | 117 | 1.620000 |
| Tennessee | 2 | 41,150,000.00 | 6.02 | 7.1602 | 111 | 1.777837 |
| Texas | 2 | 11,675,000.00 | 1.71 | 7.4517 | 117 | 1.707623 |
| Various | 2 | 60,410,000.00 | 8.84 | 6.7805 | 113 | 2.099075 |
| Total | 61 | 683,293,328.83 | 100.00 | 6.8384 | 113 | 1.583939 |
| Reports Available at sf.citidirect.com | v. 21.09.28 | Page 13 of 31 | © Copyright 2024 Citigroup |
| BMO 2024-C8 Mortgage Trust |
| Commercial Mortgage Pass-Through Certificates, Series 2024-C8 |
| MORTGAGE LOAN DETAIL |
| June 17, 2024 |
| Prop | Paid | Beginning | Ending | Payment Workout Mod | |||||||||||||||
| Type | Through | Gross | Interest | Principal | Scheduled | Scheduled | Maturity | Status | Strategy Code | ||||||||||
| Loan ID | OMCR | (1) | City | State | Date | Coupon | Payment | Payment | Balance | Balance | Date | (2 | ) | (3 | ) | (4 | ) | ||
| 328061001 | 1 | RT | Danbury | CT | 06/06/2024 | 6.38600 | % | 257,080.85 | - | 46,750,000.00 | 46,750,000.00 | 02/06/2034 | 0 | 0 | 0 | ||||
| 328061010 | 10 | RT | Lincoln City | OR | 06/06/2024 | 7.15000 | % | 142,610.23 | - | 23,162,500.00 | 23,162,500.00 | 03/06/2034 | 0 | 0 | 0 | ||||
| 328061011 | 11 | RT | Schaumburg | IL | 06/01/2024 | 6.33540 | % | 54,554.86 | - | 10,000,000.00 | 10,000,000.00 | 12/01/2033 | 0 | 0 | 0 | ||||
| 328061111 | 11 | A | N/A | 06/01/2024 | 6.33540 | % | 27,277.43 | - | 5,000,000.00 | 5,000,000.00 | 12/01/2033 | 0 | 0 | 0 | |||||
| 328060011 | 11 | B | N/A | 06/01/2024 | 6.33540 | % | 27,277.43 | - | 5,000,000.00 | 5,000,000.00 | 12/01/2033 | 0 | 0 | 0 | |||||
| 399570116 | 12 | RT | Duluth | GA | 06/06/2024 | 7.29000 | % | 124,608.38 | - | 19,850,000.00 | 19,850,000.00 | 02/06/2034 | 0 | 0 | 0 | ||||
| 28002527 | 13 | RT | Saratoga Springs | NY | 06/06/2024 | 7.03000 | % | 93,830.97 | - | 15,500,000.00 | 15,500,000.00 | 09/06/2037 | 0 | 0 | 0 | ||||
| 28002526 | 14 | RT | Mooresville | NC | 06/06/2024 | 7.03000 | % | 81,723.75 | - | 13,500,000.00 | 13,500,000.00 | 09/06/2037 | 0 | 0 | 0 | ||||
| 328061015 | 15 | N/A | Central | SC | 06/06/2024 | 7.10000 | % | 73,366.67 | - | 12,000,000.00 | 12,000,000.00 | 03/06/2034 | 0 | 0 | 0 | ||||
| 328061016 | 16 | SS | Livermore | CA | 06/06/2024 | 6.48000 | % | 53,010.00 | - | 9,500,000.00 | 9,500,000.00 | 03/06/2034 | 0 | 0 | 0 | ||||
| 399570119 | 17 | RT | Missouri City | TX | 06/06/2024 | 7.68000 | % | 50,096.00 | - | 7,575,000.00 | 7,575,000.00 | 03/06/2034 | 0 | 0 | 0 | ||||
| 328061018 | 18 | N/A | Various | IN | 06/06/2024 | 6.84100 | % | 44,181.46 | - | 7,500,000.00 | 7,500,000.00 | 03/06/2034 | 0 | 0 | 0 | ||||
| 328061019 | 19 | RT | Granite City | IL | 06/06/2024 | 7.54700 | % | 47,011.69 | 3,914.90 | 7,233,897.76 | 7,229,982.86 | 02/06/2029 | 0 | 0 | 0 | ||||
| 328061101 | 1 | A | N/A | 06/06/2024 | 6.38600 | % | 116,854.93 | - | 21,250,000.00 | 21,250,000.00 | 02/06/2034 | 0 | 0 | 0 | |||||
| 453121124 | 2 | N/A | New York | NY | 06/01/2024 | 5.88500 | % | 202,705.56 | - | 40,000,000.00 | 40,000,000.00 | 10/01/2033 | 0 | 0 | 0 | ||||
| 328061020 | 20 | LO | Denver | CO | 06/06/2024 | 8.23200 | % | 46,027.76 | 2,722.34 | 6,493,147.79 | 6,490,425.45 | 03/06/2029 | 0 | 0 | 0 | ||||
| 327901018 | 21 | N/A | Various | XX | 06/06/2024 | 7.67100 | % | 13,211.17 | - | 2,000,000.00 | 2,000,000.00 | 10/06/2028 | 0 | 0 | 0 | ||||
| 327903118 | 21 | A | N/A | 06/06/2024 | 7.67100 | % | 28,404.01 | - | 4,300,000.00 | 4,300,000.00 | 10/06/2028 | 0 | 0 | 0 | |||||
| 307331290 | 22 | RT | Oxon Hill | MD | 06/06/2024 | 7.08000 | % | 36,580.00 | - | 6,000,000.00 | 6,000,000.00 | 02/06/2034 | 0 | 0 | 0 | ||||
| 470139520 | 23 | CH | FLUSHING | NY | 06/01/2024 | 6.52000 | % | 29,717.44 | 1,387.32 | 5,293,032.20 | 5,291,644.88 | 02/01/2034 | 0 | 0 | 0 | ||||
| 470139060 | 24 | CH | NEW YORK | NY | 06/01/2024 | 7.29000 | % | 32,215.82 | 3,056.09 | 5,131,950.54 | 5,128,894.45 | 12/01/2033 | 0 | 0 | 0 | ||||
| 307331291 | 25 | RT | Chelsea | MI | 06/06/2024 | 7.42500 | % | 31,329.38 | - | 4,900,000.00 | 4,900,000.00 | 03/06/2034 | 0 | 0 | 0 | ||||
| 28002529 | 26 | RT | Millbrook | AL | 06/06/2024 | 7.03000 | % | 25,425.17 | - | 4,200,000.00 | 4,200,000.00 | 05/06/2038 | 0 | 0 | 0 | ||||
| 28002530 | 27 | RT | Palmview | TX | 06/06/2024 | 7.03000 | % | 24,819.81 | - | 4,100,000.00 | 4,100,000.00 | 08/06/2042 | 0 | 0 | 0 | ||||
| 328061028 | 28 | LO | Saint Mary's | PA | 06/06/2024 | 7.67200 | % | 26,368.53 | 2,072.66 | 3,991,335.03 | 3,989,262.37 | 02/06/2034 | 0 | 0 | 0 | ||||
| 328061029 | 29 | N/A | Brownsville | TN | 06/06/2024 | 8.61500 | % | 28,561.12 | - | 3,850,000.00 | 3,850,000.00 | 03/06/2029 | 0 | 0 | 0 | ||||
| 453121127 | 2 | A | N/A | 06/01/2024 | 5.88500 | % | 101,352.78 | - | 20,000,000.00 | 20,000,000.00 | 10/01/2033 | 0 | 0 | 0 | |||||
| 453121155 | 2 | B | N/A | 06/01/2024 | 5.88500 | % | 25,338.19 | - | 5,000,000.00 | 5,000,000.00 | 10/01/2033 | 0 | 0 | 0 | |||||
| 695101553 | 3 | RT | Fayetteville | GA | 06/06/2024 | 6.95600 | % | 359,393.33 | - | 60,000,000.00 | 60,000,000.00 | 03/06/2034 | 0 | 0 | 0 | ||||
| 470139190 | 30 | CH | FOREST HILLS | NY | 06/01/2024 | 7.33000 | % | 24,259.67 | 593.72 | 3,843,454.38 | 3,842,860.66 | 11/01/2033 | 0 | 0 | 0 | ||||
| 470138480 | 31 | CH | BRIARWOOD | NY | 06/01/2024 | 6.52000 | % | 19,931.28 | - | 3,550,000.00 | 3,550,000.00 | 10/01/2033 | 0 | 0 | 0 | ||||
| 28002528 | 32 | RT | Greenwood | AR | 06/06/2024 | 7.03000 | % | 18,766.19 | - | 3,100,000.00 | 3,100,000.00 | 06/06/2039 | 0 | 0 | 0 |
| Reports Available at sf.citidirect.com | v. 21.09.28 | Page 14 of 31 | © Copyright 2024 Citigroup |
| BMO 2024-C8 Mortgage Trust |
| Commercial Mortgage Pass-Through Certificates, Series 2024-C8 |
| MORTGAGE LOAN DETAIL |
| June 17, 2024 |
| Prop | Paid | Beginning | Ending | Payment Workout Mod | |||||||||||||||
| Type | Through | Gross | Interest | Principal | Scheduled | Scheduled | Maturity | Status | Strategy Code | ||||||||||
| Loan ID | OMCR | (1) | City | State | Date | Coupon | Payment | Payment | Balance | Balance | Date | (2 | ) | (3 | ) | (4 | ) | ||
| 470137790 | 33 | CH | NEW YORK | NY | 06/01/2024 | 6.58000 | % | 16,998.33 | - | 3,000,000.00 | 3,000,000.00 | 10/01/2033 | 0 | 0 | 0 | ||||
| 470139690 | 34 | CH | YONKERS | NY | 06/01/2024 | 6.54000 | % | 16,895.00 | - | 3,000,000.00 | 3,000,000.00 | 01/01/2034 | 0 | 0 | 0 | ||||
| 470139770 | 35 | CH | NEW YORK | NY | 06/01/2024 | 6.57000 | % | 16,068.86 | 2,076.48 | 2,840,275.15 | 2,838,198.67 | 01/01/2034 | 0 | 0 | 0 | ||||
| 470139960 | 36 | CH | FLUSHING | NY | 06/01/2024 | 6.43000 | % | 15,184.49 | 2,070.98 | 2,742,396.07 | 2,740,325.09 | 02/01/2034 | 0 | 0 | 0 | ||||
| 470139600 | 37 | CH | FLUSHING | NY | 06/01/2024 | 6.99000 | % | 16,226.76 | 532.28 | 2,695,848.43 | 2,695,316.15 | 12/01/2033 | 0 | 0 | 0 | ||||
| 470139330 | 38 | CH | NEW YORK | NY | 06/01/2024 | 5.95000 | % | 13,552.46 | 2,250.54 | 2,645,100.12 | 2,642,849.58 | 03/01/2034 | 0 | 0 | 0 | ||||
| 470137710 | 39 | CH | NEW YORK | NY | 06/01/2024 | 6.10000 | % | 12,998.65 | 2,151.22 | 2,474,623.10 | 2,472,471.88 | 06/01/2033 | 0 | 0 | 0 | ||||
| 695101556 | 3 | A | N/A | 06/06/2024 | 6.95600 | % | 29,949.44 | - | 5,000,000.00 | 5,000,000.00 | 03/06/2034 | 0 | 0 | 0 | |||||
| 328061004 | 4 | N/A | Various | XX | 06/06/2024 | 6.75000 | % | 339,508.12 | - | 58,410,000.00 | 58,410,000.00 | 02/06/2034 | 0 | 0 | 0 | ||||
| 470139830 | 40 | CH | WEST NEW YORK | NJ | 06/01/2024 | 6.53000 | % | 12,720.41 | 1,672.35 | 2,262,188.25 | 2,260,515.90 | 01/01/2034 | 0 | 0 | 0 | ||||
| 470139790 | 41 | CH | NEW YORK | NY | 06/01/2024 | 6.39000 | % | 12,346.13 | 1,713.02 | 2,243,730.47 | 2,242,017.45 | 02/01/2031 | 0 | 0 | 0 | ||||
| 470140000 | 42 | CH | FREEPORT | NY | 06/01/2024 | 6.40000 | % | 11,003.82 | 1,506.30 | 1,996,660.71 | 1,995,154.41 | 03/01/2034 | 0 | 0 | 0 | ||||
| 470140050 | 43 | CH | NEW YORK | NY | 06/01/2024 | 6.44000 | % | 11,060.50 | 1,502.05 | 1,994,480.52 | 1,992,978.47 | 02/01/2034 | 0 | 0 | 0 | ||||
| 470137750 | 44 | CH | MONSEY | NY | 06/01/2024 | 6.30000 | % | 8,873.17 | 1,339.88 | 1,635,607.42 | 1,634,267.54 | 07/01/2033 | 0 | 0 | 0 | ||||
| 470139590 | 45 | CH | ROCKVILLE CENTRE | NY | 06/01/2024 | 6.80000 | % | 8,754.80 | 1,024.08 | 1,495,127.09 | 1,494,103.01 | 01/01/2034 | 0 | 0 | 0 | ||||
| 470139080 | 46 | CH | NEW YORK | NY | 06/01/2024 | 7.32000 | % | 9,414.60 | 889.36 | 1,493,590.09 | 1,492,700.73 | 11/01/2033 | 0 | 0 | 0 | ||||
| 470138390 | 47 | CH | NEW YORK | NY | 06/01/2024 | 7.19000 | % | 9,240.52 | 931.15 | 1,492,479.53 | 1,491,548.38 | 10/01/2033 | 0 | 0 | 0 | ||||
| 470140020 | 48 | CH | STATEN ISLAND | NY | 06/01/2024 | 6.44000 | % | 8,027.75 | 1,080.10 | 1,447,601.30 | 1,446,521.20 | 03/01/2034 | 0 | 0 | 0 | ||||
| 470139010 | 49 | CH | NEW YORK | NY | 06/01/2024 | 7.68000 | % | 8,628.96 | 7,522.89 | 1,304,782.20 | 1,297,259.31 | 11/01/2033 | 0 | 0 | 0 | ||||
| 328061005 | 5 | MF | Chicago | IL | 06/06/2024 | 6.88000 | % | 177,733.33 | - | 30,000,000.00 | 30,000,000.00 | 12/06/2033 | 0 | 0 | 0 | ||||
| 470139920 | 50 | CH | FREEPORT | NY | 06/01/2024 | 6.35000 | % | 7,098.68 | 373.77 | 1,298,209.34 | 1,297,835.57 | 02/01/2034 | 0 | 0 | 0 | ||||
| 470135520 | 51 | N/A | WAPPINGERS FALLS | NY | 06/01/2024 | 7.22000 | % | 8,042.15 | 799.70 | 1,293,528.59 | 1,292,728.89 | 10/01/2033 | 0 | 0 | 0 | ||||
| 470139640 | 52 | CH | NEW YORK | NY | 06/01/2024 | 7.47000 | % | 7,697.35 | 668.59 | 1,196,634.52 | 1,195,965.93 | 01/01/2034 | 0 | 0 | 0 | ||||
| 328061105 | 5 | A | N/A | 06/06/2024 | 6.88000 | % | 165,884.44 | - | 28,000,000.00 | 28,000,000.00 | 12/06/2033 | 0 | 0 | 0 | |||||
| 328061006 | 6 | N/A | Crossville | TN | 06/06/2024 | 7.01000 | % | 225,157.31 | - | 37,300,000.00 | 37,300,000.00 | 03/06/2034 | 0 | 0 | 0 | ||||
| 656121035 | 7 | RT | Hanover | MD | 06/01/2024 | 7.70100 | % | 165,785.42 | - | 25,000,000.00 | 25,000,000.00 | 11/01/2033 | 0 | 0 | 0 | ||||
| 656121039 | 7 | A | N/A | 06/01/2024 | 7.70100 | % | 66,314.17 | - | 10,000,000.00 | 10,000,000.00 | 11/01/2033 | 0 | 0 | 0 | |||||
| 328061008 | 8 | RT | Toledo | OH | 06/06/2024 | 6.87000 | % | 204,096.25 | - | 34,500,000.00 | 34,500,000.00 | 01/06/2034 | 0 | 0 | 0 | ||||
| 328061009 | 9 | LO | San Diego | CA | 06/06/2024 | 7.00300 | % | 150,759.03 | - | 25,000,000.00 | 25,000,000.00 | 03/06/2034 | 0 | 0 | 0 | ||||
| Total | Count = 61 | 4,023,912.76 | 43,851.77 | 683,337,180.60 | 683,293,328.83 |
| Reports Available at sf.citidirect.com | v. 21.09.28 | Page 15 of 31 | © Copyright 2024 Citigroup |
| BMO 2024-C8 Mortgage Trust |
| Commercial Mortgage Pass-Through Certificates, Series 2024-C8 |
| NOI DETAIL |
| June 17, 2024 |
| Property | Ending | Preceding | Most | Most Recent | Most Recent | |||||
| Type | Scheduled | Fiscal | Recent | Financial As of | Financial Asof | |||||
| Loan ID | OMCR | (1) | City | State | Balance | Year NOI | NOI | Start Date | End Date | |
| 328061001 | 1 | RT | Danbury | CT | 46,750,000.00 | 3,658,519.16 | 3,658,519.16 | Not Available | Not Available | |
| 328061010 | 10 | RT | Lincoln City | OR | 23,162,500.00 | - | - | Not Available | Not Available | |
| 328061011 | 11 | RT | Schaumburg | IL | 10,000,000.00 | - | - | Not Available | Not Available | |
| 328061111 | 11 | A | N/A | 5,000,000.00 | - | - | Not Available | Not Available | ||
| 328060011 | 11 | B | N/A | 5,000,000.00 | - | - | Not Available | Not Available | ||
| 399570116 | 12 | RT | Duluth | GA | 19,850,000.00 | - | - | Not Available | Not Available | |
| 28002527 | 13 | RT | Saratoga Springs | NY | 15,500,000.00 | - | - | Not Available | Not Available | |
| 28002526 | 14 | RT | Mooresville | NC | 13,500,000.00 | - | - | Not Available | Not Available | |
| 328061015 | 15 | N/A | Central | SC | 12,000,000.00 | - | - | Not Available | Not Available | |
| 328061016 | 16 | SS | Livermore | CA | 9,500,000.00 | - | - | Not Available | Not Available | |
| 399570119 | 17 | RT | Missouri City | TX | 7,575,000.00 | - | - | Not Available | Not Available | |
| 328061018 | 18 | N/A | Various | IN | 7,500,000.00 | - | - | Not Available | Not Available | |
| 328061019 | 19 | RT | Granite City | IL | 7,229,982.86 | - | - | Not Available | Not Available | |
| 328061101 | 1 | A | N/A | 21,250,000.00 | - | - | Not Available | Not Available | ||
| 453121124 | 2 | N/A | New York | NY | 40,000,000.00 | - | - | Not Available | Not Available | |
| 328061020 | 20 | LO | Denver | CO | 6,490,425.45 | - | - | Not Available | Not Available | |
| 327901018 | 21 | N/A | Various | XX | 2,000,000.00 | - | - | Not Available | Not Available | |
| 327903118 | 21 | A | N/A | 4,300,000.00 | - | - | Not Available | Not Available | ||
| 307331290 | 22 | RT | Oxon Hill | MD | 6,000,000.00 | - | - | Not Available | Not Available | |
| 470139520 | 23 | CH | FLUSHING | NY | 5,291,644.88 | 380,471.00 | 2,326,280.00 | Not Available | Not Available | |
| 470139060 | 24 | CH | NEW YORK | NY | 5,128,894.45 | 702,776.00 | 702,776.00 | Not Available | Not Available | |
| 307331291 | 25 | RT | Chelsea | MI | 4,900,000.00 | - | - | Not Available | Not Available | |
| 28002529 | 26 | RT | Millbrook | AL | 4,200,000.00 | - | - | Not Available | Not Available | |
| 28002530 | 27 | RT | Palmview | TX | 4,100,000.00 | - | - | Not Available | Not Available | |
| 328061028 | 28 | LO | Saint Mary's | PA | 3,989,262.37 | - | - | Not Available | Not Available | |
| 328061029 | 29 | N/A | Brownsville | TN | 3,850,000.00 | - | - | Not Available | Not Available | |
| 453121127 | 2 | A | N/A | 20,000,000.00 | - | - | Not Available | Not Available | ||
| 453121155 | 2 | B | N/A | 5,000,000.00 | - | - | Not Available | Not Available | ||
| 695101553 | 3 | RT | Fayetteville | GA | 60,000,000.00 | - | - | Not Available | Not Available | |
| 470139190 | 30 | CH | FOREST HILLS | NY | 3,842,860.66 | 198,705.00 | 2,893,334.00 | Not Available | Not Available | |
| 470138480 | 31 | CH | BRIARWOOD | NY | 3,550,000.00 | 192,341.00 | 1,109,930.00 | Not Available | Not Available | |
| 28002528 | 32 | RT | Greenwood | AR | 3,100,000.00 | - | - | Not Available | Not Available | |
| Reports Available at sf.citidirect.com | v. 21.09.28 | Page 16 of 31 | © Copyright 2024 Citigroup |
| BMO 2024-C8 Mortgage Trust |
| Commercial Mortgage Pass-Through Certificates, Series 2024-C8 |
| NOI DETAIL |
| June 17, 2024 |
| Property | Ending | Preceding | Most | Most Recent | Most Recent | |||||
| Type | Scheduled | Fiscal | Recent | Financial As of | Financial Asof | |||||
| Loan ID | OMCR | (1) | City | State | Balance | Year NOI | NOI | Start Date | End Date | |
| 470137790 | 33 | CH | NEW YORK | NY | 3,000,000.00 | 1,501,102.00 | 1,501,102.00 | Not Available | Not Available | |
| 470139690 | 34 | CH | YONKERS | NY | 3,000,000.00 | 1,040,866.00 | 1,040,866.00 | Not Available | Not Available | |
| 470139770 | 35 | CH | NEW YORK | NY | 2,838,198.67 | 240,794.00 | 5,034,802.00 | Not Available | Not Available | |
| 470139960 | 36 | CH | FLUSHING | NY | 2,740,325.09 | 103,618.00 | 2,243,346.00 | Not Available | Not Available | |
| 470139600 | 37 | CH | FLUSHING | NY | 2,695,316.15 | 181,488.94 | 2,821,866.00 | Not Available | Not Available | |
| 470139330 | 38 | CH | NEW YORK | NY | 2,642,849.58 | 564,328.00 | 5,412,648.00 | Not Available | Not Available | |
| 470137710 | 39 | CH | NEW YORK | NY | 2,472,471.88 | 2,317,710.00 | 2,317,710.00 | Not Available | Not Available | |
| 695101556 | 3 | A | N/A | 5,000,000.00 | - | - | Not Available | Not Available | ||
| 328061004 | 4 | N/A | Various | XX | 58,410,000.00 | - | - | Not Available | Not Available | |
| 470139830 | 40 | CH | WEST NEW YORK | NJ | 2,260,515.90 | 127,782.00 | 899,426.00 | Not Available | Not Available | |
| 470139790 | 41 | CH | NEW YORK | NY | 2,242,017.45 | 1,145,457.00 | 1,145,457.00 | Not Available | Not Available | |
| 470140000 | 42 | CH | FREEPORT | NY | 1,995,154.41 | 264,202.00 | 2,349,916.00 | Not Available | Not Available | |
| 470140050 | 43 | CH | NEW YORK | NY | 1,992,978.47 | 1,369,596.00 | 1,369,596.00 | Not Available | Not Available | |
| 470137750 | 44 | CH | MONSEY | NY | 1,634,267.54 | 272,203.00 | 1,275,728.00 | Not Available | Not Available | |
| 470139590 | 45 | CH | ROCKVILLE CENTRE | NY | 1,494,103.01 | 111,721.00 | 550,224.00 | Not Available | Not Available | |
| 470139080 | 46 | CH | NEW YORK | NY | 1,492,700.73 | 17,802.00 | 1,029,121.00 | Not Available | Not Available | |
| 470138390 | 47 | CH | NEW YORK | NY | 1,491,548.38 | 332,495.00 | 332,495.00 | Not Available | Not Available | |
| 470140020 | 48 | CH | STATEN ISLAND | NY | 1,446,521.20 | 991,747.00 | 991,747.00 | Not Available | Not Available | |
| 470139010 | 49 | CH | NEW YORK | NY | 1,297,259.31 | 272,282.67 | 4,699,715.00 | Not Available | Not Available | |
| 328061005 | 5 | MF | Chicago | IL | 30,000,000.00 | - | - | Not Available | Not Available | |
| 470139920 | 50 | CH | FREEPORT | NY | 1,297,835.57 | 86,979.00 | 1,262,406.00 | Not Available | Not Available | |
| 470135520 | 51 | N/A | WAPPINGERS FALLS | NY | 1,292,728.89 | 941,211.00 | 941,211.00 | Not Available | Not Available | |
| 470139640 | 52 | CH | NEW YORK | NY | 1,195,965.93 | 50,518.00 | 520,983.00 | Not Available | Not Available | |
| 328061105 | 5 | A | N/A | 28,000,000.00 | - | - | Not Available | Not Available | ||
| 328061006 | 6 | N/A | Crossville | TN | 37,300,000.00 | - | - | Not Available | Not Available | |
| 656121035 | 7 | RT | Hanover | MD | 25,000,000.00 | - | - | Not Available | Not Available | |
| 656121039 | 7 | A | N/A | 10,000,000.00 | - | - | Not Available | Not Available | ||
| 328061008 | 8 | RT | Toledo | OH | 34,500,000.00 | - | - | Not Available | Not Available | |
| 328061009 | 9 | LO | San Diego | CA | 25,000,000.00 | - | - | Not Available | Not Available | |
| Total | Count = 61 | 683,293,328.83 | 17,066,714.77 | 48,431,204.16 |
| Reports Available at sf.citidirect.com | v. 21.09.28 | Page 17 of 31 | © Copyright 2024 Citigroup |
| BMO 2024-C8 Mortgage Trust |
| Commercial Mortgage Pass-Through Certificates, Series 2024-C8 |
| DELINQUENCY LOAN DETAIL |
| June 17, 2024 |
| Actual | Paid | Current P&I | Total P&I | Cumulative | Other Expense | Payment Workout | Most Recent | ||||||||
| Principal | Through | Advances | Advances | Accrued Unpaid | Advances | Status | Strategy | Special Serv | Foreclosure | Bankruptcy | REO | ||||
| Loan ID | OMCR | Balance | Date | (Net of ASER) | Outstanding | Interest Advances | Outstanding | (2 | ) | (3 | ) | Transfer Date | Date | Date | Date |
| No Loans with Delinquency Activity to Report. |
| Reports Available at sf.citidirect.com | v. 21.09.28 | Page 18 of 31 | © Copyright 2024 Citigroup |
| BMO 2024-C8 Mortgage Trust |
| Commercial Mortgage Pass-Through Certificates, Series 2024-C8 |
| COLLATERAL PERFORMANCE - DELINQUENCY AND LOAN STATUS DETAIL |
| June 17, 2024 |
| Delinquent | |||||||||||||||||||||||||||||
| (Does not include loans in Bankruptcy, Foreclosure, or REO) | |||||||||||||||||||||||||||||
| 30 | Day | 60 | Day | 90 | Day | 120 | + Day | Bankruptcy | Foreclosure | REO | |||||||||||||||||||
| Distribution | |||||||||||||||||||||||||||||
| Date | Count | Balance | Count | Balance | Count | Balance | Count | Balance | Count | Balance | Count | Balance | Count | Balance | |||||||||||||||
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||
| 06/17/2024 | |||||||||||||||||||||||||||||
| 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | ||
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||
| 05/17/2024 | |||||||||||||||||||||||||||||
| 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | ||
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||
| 04/17/2024 | |||||||||||||||||||||||||||||
| 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % |
| Reports Available at sf.citidirect.com | v. 21.09.28 | Page 19 of 31 | © Copyright 2024 Citigroup |
| BMO 2024-C8 Mortgage Trust |
| Commercial Mortgage Pass-Through Certificates, Series 2024-C8 |
| APPRAISAL REDUCTION DETAIL |
| June 17, 2024 |
| Beginning | Ending | Appraisal | Appraisal | Most Recent | Cumulative | |||
| Loan ID | OMCR | Property Name | Scheduled Balance | Scheduled Balance | Reduction Amount | Reduction Date | ASER Amount | ASER Amount |
| No Loans with Appraisal Reduction Activity. |
| Reports Available at sf.citidirect.com | v. 21.09.28 | Page 20 of 31 | © Copyright 2024 Citigroup |
| BMO 2024-C8 Mortgage Trust |
| Commercial Mortgage Pass-Through Certificates, Series 2024-C8 |
| HISTORICAL APPRAISAL REDUCTION DETAIL |
| June 17, 2024 |
| Distribution | Beginning | Ending | Appraisal | Appraisal | Most Recent | Cumulative | |||
| Date | Loan ID | OMCR | Property Name | Scheduled Balance | Scheduled Balance | Reduction Amount | Reduction Date | ASER Amount | ASER Amount |
| No Loans with Appraisal Reduction Activity. |
| Reports Available at sf.citidirect.com | v. 21.09.28 | Page 21 of 31 | © Copyright 2024 Citigroup |
| BMO 2024-C8 Mortgage Trust |
| Commercial Mortgage Pass-Through Certificates, Series 2024-C8 |
| LOAN MODIFICATION DETAIL |
| June 17, 2024 |
| Modification | Modification | |||
| Loan ID | OMCR | Property Name | Date | Code (4) |
| No Loans with Modification Activity to Report. |
| Reports Available at sf.citidirect.com | v. 21.09.28 | Page 22 of 31 | © Copyright 2024 Citigroup |
| BMO 2024-C8 Mortgage Trust |
| Commercial Mortgage Pass-Through Certificates, Series 2024-C8 |
| HISTORICAL LOAN MODIFICATION DETAIL |
| June 17, 2024 |
| Distribution | Modification | Modification | |||
| Date | Loan ID | OMCR | Property Name | Date | Code (4) |
| No Loans with Modification Activity to Report. |
| Reports Available at sf.citidirect.com | v. 21.09.28 | Page 23 of 31 | © Copyright 2024 Citigroup |
| BMO 2024-C8 Mortgage Trust |
| Commercial Mortgage Pass-Through Certificates, Series 2024-C8 |
| SPECIALLY SERVICED LOAN DETAIL |
| June 17, 2024 |
| Special Servicing | Ending | Ending | Most | Most Recent | Most Recent | Most Recent | |||
| Workout | Fee Amount | Scheduled | Actual | Recent | Valuation | Special Servicer | Master Servicer | ||
| Loan ID | OMCR | Strategy (3) | Plus Adjustments | Balance | Balance | Value | Date | Transfer Date | Return Date |
| No Loans Specially Serviced to Report. |
| Reports Available at sf.citidirect.com | v. 21.09.28 | Page 24 of 31 | © Copyright 2024 Citigroup |
| BMO 2024-C8 Mortgage Trust |
| Commercial Mortgage Pass-Through Certificates, Series 2024-C8 |
| HISTORICAL SPECIALLY SERVICED LOANS |
| June 17, 2024 |
| Special Servicing | Ending | Ending | Most | Most Recent | Most Recent | Most Recent | ||||
| Distribution | Workout | Fee Amount | Scheduled | Actual | Recent | Valuation | Special Servicer | Master Servicer | ||
| Date | Loan ID | OMCR | Strategy (3) | Plus Adjustments | Balance | Balance | Value | Date | Transfer Date | Return Date |
| No Loans Specially Serviced to Report. |
| Reports Available at sf.citidirect.com | v. 21.09.28 | Page 25 of 31 | © Copyright 2024 Citigroup |
| BMO 2024-C8 Mortgage Trust |
| Commercial Mortgage Pass-Through Certificates, Series 2024-C8 |
| UNSCHEDULED PRINCIPAL DETAIL |
| June 17, 2024 |
| Liquidation / | Liquid / Prepay | Principal | Principal | Prepayment Interest | Prepayment | Yield Maintenance | ||
| Loan ID | OMCR | Prepayment Date | Code (5) | Collections | Adjustments | Excess / (Shortfall) | Penalties (PPP) | Penalties (YM) |
| No Loans with Unscheduled Principal Activity to Report. |
| Reports Available at sf.citidirect.com | v. 21.09.28 | Page 26 of 31 | © Copyright 2024 Citigroup |
| BMO 2024-C8 Mortgage Trust |
| Commercial Mortgage Pass-Through Certificates, Series 2024-C8 |
| HISTORICAL UNSCHEDULED PRINCIPAL DETAIL |
| June 17, 2024 |
| Distribution | Liquidation / | Liquid / Prepay | Principal | Principal | Prepayment Interest | Prepayment | Yield Maintenance | ||
| Date | Loan ID | OMCR | Prepayment Date | Code (5) | Collections | Adjustments | Excess / (Shortfall) | Penalties (PPP) | Penalties (YM) |
| No Loans with Unscheduled Principal Activity to Report. |
| Reports Available at sf.citidirect.com | v. 21.09.28 | Page 27 of 31 | © Copyright 2024 Citigroup |
| BMO 2024-C8 Mortgage Trust |
| Commercial Mortgage Pass-Through Certificates, Series 2024-C8 |
| LIQUIDATED LOAN DETAIL |
| June 17, 2024 |
| Beginning | Most | Liquidation | Net | Net | Realized | Date of | Loss with | ||||
| Scheduled | Recent | Sales | Proceeds | Liquidation | Proceeds | Loss to | Current | Current Cumulative | Cumulative | ||
| Loan ID | OMCR | Balance | Value | Price | Received | Expense | Available | Trust | Adj. to Loan | Adj. to Loan Adj. to Loan | Adj. to Trust |
| No Loans liquidated to Report. |
| Reports Available at sf.citidirect.com | v. 21.09.28 | Page 28 of 31 | © Copyright 2024 Citigroup |
| BMO 2024-C8 Mortgage Trust |
| Commercial Mortgage Pass-Through Certificates, Series 2024-C8 |
| HISTORICAL LIQUIDATED LOAN |
| June 17, 2024 |
| Beginning | Most | Liquidation | Net | Net | Realized | Date of | Loss with | ||||
| Distribution | Scheduled | Recent | Sales | Proceeds | Liquidation | Proceeds | Loss to | Current | Current Cumulative | Cumulative | |
| Date | Loan ID OMCR | Balance | Value | Price | Received | Expense | Available | Trust | Adj. to Loan | Adj. to Loan Adj. to Loan | Adj. to Trust |
| No Loans liquidated to Report. |
| Reports Available at sf.citidirect.com | v. 21.09.28 | Page 29 of 31 | © Copyright 2024 Citigroup |
| BMO 2024-C8 Mortgage Trust |
| Commercial Mortgage Pass-Through Certificates, Series 2024-C8 |
| CREFC® INVESTOR REPORTING PACKAGE LEGENDS |
| June 17, 2024 |
| 1|CREFC Investor Reporting Package Legends | |||||
| Property Type (1) | Workout Strategy (3) | Liquidation/Prepayment Code (5) | |||
| MF | Multifamily | 1 | Modification | 1 | Partial Liquidation (Curtailment) |
| RT | Retail | 2 | Foreclosure | 2 | Payoff Prior To Maturity |
| HC | HealthCare | 3 | Bankruptcy | 3 | Disposition / Liquidation |
| IN | Industrial | 4 | Extension | 4 | Repurchase / Substitution |
| MH | Mobile Home Park | 5 | Note Sale | 5 | Full Payoff At Maturity |
| OF | Office | 6 | DPO | 6 | DPO |
| MU | Mixed Use | 7 | REO | 7 | Liquidation prior to 7/1/2006 |
| LO | Lodging | 8 | Resolved | 8 | Payoff With Penalty |
| SS | Self Storage | 9 | Pending Return to Master Servicer | 9 | Payoff With Yield Maintenance |
| SE | Securities | 10 | Deed In Lieu of Foreclosure | 10 | Curtailment With Penalty |
| CH | Cooperative Housing | 11 | Full Payoff | 11 | Curtailment With Yield Maintenance |
| ZZ | Missing Information | 12 | Reps and Warranties | ||
| SF | SF | 13 | TBD | ||
| WH | Warehouse | 98 | Other | ||
| OT | Other | ||||
| Modification Code (4) | |||||
| Payment Status of Loan (2) | |||||
| 1 | Maturity Date Extension | ||||
| A | In Grace Period | 2 | Amortization Change | ||
| B | Late, but less than 30 Days | 3 | Principal Write-Off | ||
| 0 | Current | 4 | Blank (formerly Combination) | ||
| 1 | 30-59 Days Delinquent | 5 | Temporary Rate Reduction | ||
| 2 | 60-89 Days Delinquent | 6 | Capitalization of Interest | ||
| 3 | 90-120 Days Delinquent | 7 | Capitalization of Taxes | ||
| 4 | Performing Matured Balloon | 8 | Other | ||
| 5 | Non Performing Matured Balloon | 9 | Combination | ||
| 6 | 121+ Days Delinquent | 10 | Forbearance |
| Reports Available at sf.citidirect.com | v. 21.09.28 | Page 30 of 31 | © Copyright 2024 Citigroup |
| BMO 2024-C8 Mortgage Trust |
| Commercial Mortgage Pass-Through Certificates, Series 2024-C8 |
| NOTES |
| June 17, 2024 |
| No Notes available for this deal at this time. |
| Reports Available at sf.citidirect.com | v. 21.09.28 | Page 31 of 31 | © Copyright 2024 Citigroup |